	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,648	£12,838	£13,030	£13,356	£13,690	£65,562
Total Expenses	£9,165	£9,197	£9,226	£9,269	£9,313	£46,170
Profit Before Tax	£3,483	£3,641	£3,804	£4,087	£4,377	£19,392
Profit After Tax	£2,821	£2,949	£3,081	£3,310	£3,545	£15,708
Change In Property Value	£6,900	£13,030	£14,996	£15,896	£12,637	£63,458
Net Return	£9,721	£15,979	£18,077	£19,206	£16,182	£79,165
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	113%